Flat W3 2 beds 1 bath

Rufford Tower, Lexden Road, London W3

London, England · W3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-5,393

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£32,715

↗ 14%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,643	£9,884	£10,131	£48,518
Total Expenses	£10,658	£10,722	£10,777	£10,843	£10,911	£53,911
Profit Before Tax	£-1,298	£-1,222	£-1,134	£-959	£-780	£-5,393
Profit After Tax	£-1,298	£-1,222	£-1,134	£-959	£-780	£-5,393
Change In Property Value	£2	£4,800	£8,568	£11,402	£7,943	£32,715
Net Return	£-1,296	£3,578	£7,434	£10,442	£7,164	£27,323
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	14%	10%	37%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change